investorscraft@gmail.com

Intrinsic ValueQianjiang Water Resources Development Co., Ltd. Class A (600283.SS)

Previous Close$9.36
Intrinsic Value
Upside potential
Previous Close
$9.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Qianjiang Water Resources Development operates as a critical regional utility provider in China's regulated water sector, specializing in integrated water resource management. The company generates revenue through long-term water supply contracts, sewage treatment services, and sludge management operations, serving municipal and industrial customers in its designated service territories. Its business model is characterized by stable, regulated returns supported by essential service provision in growing urban centers, particularly in the Hangzhou region where it maintains strategic infrastructure assets. The company occupies a defensible market position as a licensed regional monopoly, benefiting from high barriers to entry and predictable cash flows derived from essential public services. This positioning provides resilience against economic cycles while creating opportunities for measured expansion through regional development and infrastructure upgrades mandated by environmental regulations and urbanization trends.

Revenue Profitability And Efficiency

The company generated CNY 2.32 billion in revenue with net income of CNY 215 million, reflecting a net margin of approximately 9.3%. Operating cash flow of CNY 583 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 770 million indicate ongoing infrastructure investment requirements characteristic of regulated utilities maintaining and expanding service capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.43 reflects moderate earnings power relative to the capital-intensive nature of water infrastructure. The substantial capital expenditure program, which exceeded operating cash flow, highlights the company's ongoing investment cycle in maintaining and expanding water treatment and distribution systems to meet regional demand and regulatory standards.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.79 billion in cash against total debt of CNY 3.52 billion, indicating moderate leverage common for infrastructure utilities. The company maintains sufficient liquidity to fund operations while managing debt obligations associated with long-term infrastructure investments typical in the regulated water sector.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.25, representing a payout ratio of approximately 58% based on reported EPS. This balanced capital allocation strategy supports both infrastructure investment requirements and consistent returns to investors in a sector characterized by stable but modest growth prospects.

Valuation And Market Expectations

With a market capitalization of CNY 5.40 billion, the company trades at approximately 25 times earnings and 2.3 times revenue. The beta of 0.54 reflects the defensive characteristics typical of regulated utilities, indicating lower volatility expectations compared to the broader market given the essential nature of water services.

Strategic Advantages And Outlook

The company benefits from regulated monopoly status, essential service provision, and strategic positioning in China's growing urban centers. Long-term prospects remain stable due to consistent demand for water services, though growth is constrained by regulatory frameworks and requires continuous infrastructure investment to maintain service quality and compliance with environmental standards.

Sources

Company financial reportsStock exchange disclosuresRegulatory filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount